Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.19% first-year return on $97,506 initial cash invested.
-10.19%
Cash On Cash
3.6%
Cap Rate
0.61
DSCR
$2,627
Rent
-$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,627 income − $3,455 expenses = $828 out of pocket
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,506
Downpayment
20%
$75,720
Closing costs
1%
$3,786
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,627
Total Expenses
$3,455
Mortgage P&I
71%
$1,860
Property Taxes
8%
$206
Home Insurance
5%
$128
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$657